PT Inti Bangun Sejahtera Tbk (IDX:IBST)
Indonesia
· Delayed Price · Currency is IDR 5,200.00
-100.00 (-1.89%)
Aug 14, 2025, 11:55 AM WIB
IDX:IBST Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 848,506 | 862,466 | 1,109,756 | 1,088,237 | 975,211 | 1,122,276 | Upgrade
|
| Revenue Growth (YoY) | -14.89% | -22.28% | 1.98% | 11.59% | -13.10% | 3.15% | Upgrade
|
| Cost of Revenue | 59,257 | 124,878 | 115,975 | 520,574 | 487,130 | 566,681 | Upgrade
|
| Gross Profit | 789,249 | 737,588 | 993,781 | 567,663 | 488,081 | 555,595 | Upgrade
|
| Selling, General & Admin | 39,867 | 159,784 | 170,199 | 166,020 | 178,827 | 177,263 | Upgrade
|
| Operating Expenses | 234,532 | 534,946 | 573,136 | 209,718 | 234,829 | 176,957 | Upgrade
|
| Operating Income | 554,717 | 202,642 | 420,645 | 357,945 | 253,252 | 378,639 | Upgrade
|
| Interest Expense | -156,795 | -235,496 | -277,748 | -249,645 | -253,572 | -338,613 | Upgrade
|
| Interest & Investment Income | 3,311 | 16,364 | 19,780 | 27,554 | 24,352 | 11,222 | Upgrade
|
| Other Non Operating Income (Expenses) | 21,316 | -576,199 | -10,072 | -11,769 | 300.48 | 89,482 | Upgrade
|
| EBT Excluding Unusual Items | 422,549 | -592,689 | 152,605 | 124,084 | 24,333 | 140,729 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 10,602 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 114,055 | - | - | -987.91 | 192,571 | -14.97 | Upgrade
|
| Asset Writedown | -111,600 | -1,206,884 | -8,842 | -16,126 | - | - | Upgrade
|
| Pretax Income | 425,004 | -1,788,971 | 143,763 | 106,969 | 218,151 | 140,714 | Upgrade
|
| Income Tax Expense | 92,580 | 61,865 | 71,689 | 65,443 | 154,800 | 73,510 | Upgrade
|
| Net Income | 332,424 | -1,850,836 | 72,074 | 41,527 | 63,351 | 67,204 | Upgrade
|
| Net Income to Common | 332,424 | -1,850,836 | 72,074 | 41,527 | 63,351 | 67,204 | Upgrade
|
| Net Income Growth | - | - | 73.56% | -34.45% | -5.73% | -47.84% | Upgrade
|
| Shares Outstanding (Basic) | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | Upgrade
|
| Shares Outstanding (Diluted) | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | 1,351 | Upgrade
|
| EPS (Basic) | 246.08 | -1370.07 | 53.35 | 30.74 | 46.90 | 49.75 | Upgrade
|
| EPS (Diluted) | 246.08 | -1370.07 | 53.35 | 30.74 | 46.90 | 49.75 | Upgrade
|
| EPS Growth | - | - | 73.56% | -34.45% | -5.73% | -47.84% | Upgrade
|
| Free Cash Flow | 788,278 | 531,417 | 529,809 | 220,556 | -1,214,099 | 364,774 | Upgrade
|
| Free Cash Flow Per Share | 583.52 | 393.38 | 392.19 | 163.27 | -898.73 | 270.02 | Upgrade
|
| Dividend Per Share | - | - | - | - | 618.000 | - | Upgrade
|
| Gross Margin | 93.02% | 85.52% | 89.55% | 52.16% | 50.05% | 49.51% | Upgrade
|
| Operating Margin | 65.38% | 23.50% | 37.90% | 32.89% | 25.97% | 33.74% | Upgrade
|
| Profit Margin | 39.18% | -214.60% | 6.49% | 3.82% | 6.50% | 5.99% | Upgrade
|
| Free Cash Flow Margin | 92.90% | 61.62% | 47.74% | 20.27% | -124.50% | 32.50% | Upgrade
|
| EBITDA | 666,254 | 445,414 | 662,149 | 654,228 | 584,872 | 715,056 | Upgrade
|
| EBITDA Margin | 78.52% | 51.64% | 59.67% | 60.12% | 59.97% | 63.71% | Upgrade
|
| D&A For EBITDA | 111,537 | 242,772 | 241,504 | 296,284 | 331,620 | 336,417 | Upgrade
|
| EBIT | 554,717 | 202,642 | 420,645 | 357,945 | 253,252 | 378,639 | Upgrade
|
| EBIT Margin | 65.38% | 23.50% | 37.90% | 32.89% | 25.97% | 33.74% | Upgrade
|
| Effective Tax Rate | 21.78% | - | 49.87% | 61.18% | 70.96% | 52.24% | Upgrade
|
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.